Value Partners Group Ltd
HKEX:806
Decide at what price you'd be comfortable buying and we'll help you stay ready.
|
Value Partners Group Ltd
HKEX:806
|
HK |
|
K
|
Kalmar Oyj
OMXH:KALMAR
|
FI |
|
E
|
Eng Kah Corporation Bhd
KLSE:ENGKAH
|
MY |
|
Gerresheimer AG
XETRA:GXI
|
DE |
|
G
|
Gentherm Inc
F:QA4A
|
US |
|
Shanghai Yaohua Pilkington Glass Group Co Ltd
SSE:600819
|
CN |
Balance Sheet
Balance Sheet Decomposition
Value Partners Group Ltd
Value Partners Group Ltd
Balance Sheet
Value Partners Group Ltd
| Dec-2004 | Dec-2005 | Dec-2006 | Dec-2007 | Dec-2008 | Dec-2009 | Dec-2010 | Dec-2011 | Dec-2012 | Dec-2013 | Dec-2014 | Dec-2015 | Dec-2016 | Dec-2017 | Dec-2018 | Dec-2019 | Dec-2020 | Dec-2021 | Dec-2022 | Dec-2023 | Dec-2024 | Dec-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Assets | |||||||||||||||||||||||
| Cash & Cash Equivalents |
18
|
154
|
213
|
391
|
175
|
261
|
706
|
1 267
|
208
|
157
|
178
|
369
|
183
|
214
|
128
|
129
|
442
|
305
|
282
|
148
|
137
|
49
|
|
| Cash |
18
|
154
|
213
|
391
|
175
|
261
|
706
|
1 267
|
208
|
157
|
178
|
369
|
183
|
214
|
128
|
129
|
442
|
305
|
282
|
148
|
137
|
49
|
|
| Short-Term Investments |
179
|
71
|
83
|
363
|
394
|
264
|
678
|
70
|
1 168
|
1 337
|
2 003
|
2 440
|
2 777
|
2 154
|
2 017
|
2 509
|
1 550
|
1 387
|
1 564
|
1 634
|
1 016
|
1 546
|
|
| Total Receivables |
127
|
285
|
1 104
|
1 697
|
33
|
201
|
654
|
61
|
343
|
400
|
949
|
213
|
112
|
2 653
|
327
|
179
|
1 635
|
250
|
167
|
99
|
57
|
416
|
|
| Accounts Receivables |
127
|
285
|
1 104
|
1 697
|
33
|
201
|
654
|
61
|
343
|
400
|
949
|
213
|
112
|
2 611
|
129
|
179
|
1 495
|
190
|
67
|
56
|
38
|
413
|
|
| Other Receivables |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
42
|
198
|
0
|
140
|
60
|
100
|
43
|
20
|
3
|
|
| Other Current Assets |
4
|
5
|
8
|
18
|
11
|
11
|
17
|
37
|
34
|
29
|
41
|
29
|
33
|
85
|
55
|
47
|
44
|
30
|
23
|
26
|
26
|
25
|
|
| Total Current Assets |
327
|
514
|
1 407
|
2 469
|
615
|
736
|
2 055
|
1 435
|
1 752
|
1 922
|
3 171
|
3 051
|
3 106
|
5 106
|
2 528
|
2 865
|
3 671
|
1 972
|
2 036
|
1 908
|
1 237
|
2 036
|
|
| PP&E Net |
3
|
4
|
10
|
6
|
4
|
9
|
8
|
8
|
8
|
4
|
14
|
16
|
11
|
8
|
27
|
235
|
209
|
238
|
197
|
202
|
177
|
164
|
|
| PP&E Gross |
3
|
4
|
10
|
6
|
4
|
9
|
8
|
8
|
8
|
4
|
14
|
16
|
11
|
8
|
27
|
235
|
209
|
238
|
197
|
202
|
177
|
164
|
|
| Accumulated Depreciation |
3
|
4
|
5
|
7
|
11
|
8
|
11
|
14
|
19
|
23
|
26
|
34
|
41
|
22
|
31
|
34
|
40
|
65
|
108
|
134
|
156
|
91
|
|
| Intangible Assets |
0
|
0
|
0
|
2
|
1
|
1
|
1
|
26
|
27
|
29
|
18
|
14
|
14
|
18
|
16
|
15
|
16
|
15
|
16
|
13
|
9
|
9
|
|
| Goodwill |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
27
|
27
|
27
|
14
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Long-Term Investments |
73
|
169
|
124
|
228
|
147
|
472
|
726
|
1 038
|
1 154
|
1 089
|
1 133
|
1 165
|
802
|
1 702
|
1 781
|
1 785
|
2 400
|
3 435
|
2 487
|
2 544
|
2 343
|
2 444
|
|
| Other Long-Term Assets |
0
|
0
|
2
|
2
|
2
|
3
|
2
|
14
|
14
|
10
|
13
|
19
|
24
|
45
|
44
|
12
|
4
|
10
|
13
|
11
|
9
|
9
|
|
| Other Assets |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
27
|
27
|
27
|
14
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Assets |
404
N/A
|
687
+70%
|
1 543
+125%
|
2 707
+75%
|
769
-72%
|
1 221
+59%
|
2 792
+129%
|
2 547
-9%
|
2 983
+17%
|
3 080
+3%
|
4 363
+42%
|
4 266
-2%
|
3 957
-7%
|
6 878
+74%
|
4 396
-36%
|
4 913
+12%
|
6 299
+28%
|
5 670
-10%
|
4 748
-16%
|
4 678
-1%
|
3 775
-19%
|
4 662
+23%
|
|
| Liabilities | |||||||||||||||||||||||
| Accrued Liabilities |
59
|
87
|
314
|
538
|
8
|
101
|
190
|
70
|
68
|
125
|
236
|
142
|
53
|
663
|
130
|
151
|
385
|
129
|
45
|
4
|
0
|
0
|
|
| Short-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
135
|
0
|
62
|
60
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Current Portion of Long-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
5
|
4
|
0
|
28
|
99
|
20
|
96
|
16
|
79
|
15
|
|
| Other Current Liabilities |
29
|
72
|
251
|
956
|
19
|
51
|
184
|
54
|
62
|
127
|
178
|
203
|
138
|
552
|
186
|
241
|
345
|
137
|
95
|
1 009
|
116
|
338
|
|
| Total Current Liabilities |
89
|
160
|
565
|
1 493
|
27
|
152
|
374
|
123
|
265
|
252
|
476
|
405
|
196
|
1 219
|
316
|
420
|
829
|
286
|
235
|
1 029
|
195
|
352
|
|
| Long-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
83
|
93
|
1
|
109
|
10
|
104
|
19
|
71
|
|
| Deferred Income Tax |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Minority Interest |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
94
|
85
|
82
|
0
|
70
|
63
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
8
|
0
|
|
| Other Liabilities |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
0
|
19
|
18
|
10
|
51
|
11
|
9
|
2
|
2
|
3
|
|
| Total Liabilities |
89
N/A
|
160
+80%
|
565
+254%
|
1 494
+164%
|
27
-98%
|
152
+461%
|
374
+147%
|
218
-42%
|
350
+61%
|
333
-5%
|
553
+66%
|
476
-14%
|
259
-45%
|
1 238
+378%
|
417
-66%
|
523
+25%
|
881
+68%
|
406
-54%
|
254
-37%
|
1 135
+348%
|
223
-80%
|
427
+91%
|
|
| Equity | |||||||||||||||||||||||
| Common Stock |
11
|
12
|
12
|
54
|
54
|
12
|
867
|
889
|
889
|
889
|
1 337
|
1 378
|
1 391
|
1 391
|
1 410
|
1 407
|
1 407
|
1 385
|
1 327
|
1 327
|
1 327
|
1 327
|
|
| Retained Earnings |
283
|
380
|
849
|
1 160
|
688
|
1 011
|
1 546
|
1 439
|
1 743
|
1 829
|
2 449
|
2 418
|
2 349
|
4 224
|
2 584
|
3 014
|
3 999
|
3 855
|
3 184
|
2 244
|
2 274
|
2 928
|
|
| Additional Paid In Capital |
34
|
42
|
42
|
0
|
0
|
42
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Unrealized Security Profit/Loss |
0
|
93
|
76
|
0
|
0
|
4
|
6
|
2
|
0
|
15
|
20
|
16
|
13
|
33
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
17
|
|
| Treasury Stock |
13
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Equity |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
14
|
4
|
21
|
56
|
8
|
15
|
31
|
12
|
25
|
16
|
27
|
49
|
37
|
|
| Total Equity |
315
N/A
|
527
+67%
|
978
+86%
|
1 214
+24%
|
742
-39%
|
1 069
+44%
|
2 418
+126%
|
2 330
-4%
|
2 632
+13%
|
2 747
+4%
|
3 810
+39%
|
3 790
-1%
|
3 698
-2%
|
5 640
+53%
|
3 978
-29%
|
4 389
+10%
|
5 418
+23%
|
5 265
-3%
|
4 494
-15%
|
3 543
-21%
|
3 552
+0%
|
4 235
+19%
|
|
| Total Liabilities & Equity |
404
N/A
|
687
+70%
|
1 543
+125%
|
2 707
+75%
|
769
-72%
|
1 221
+59%
|
2 792
+129%
|
2 547
-9%
|
2 983
+17%
|
3 080
+3%
|
4 363
+42%
|
4 266
-2%
|
3 957
-7%
|
6 878
+74%
|
4 396
-36%
|
4 913
+12%
|
6 299
+28%
|
5 670
-10%
|
4 748
-16%
|
4 678
-1%
|
3 775
-19%
|
4 662
+23%
|
|
| Shares Outstanding | |||||||||||||||||||||||
| Common Shares Outstanding |
1 600
|
1 600
|
1 600
|
1 600
|
1 600
|
1 600
|
1 752
|
1 755
|
1 755
|
1 755
|
1 837
|
1 849
|
1 852
|
1 852
|
1 856
|
1 855
|
1 855
|
1 850
|
1 827
|
1 827
|
1 827
|
1 827
|
|